Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.23% first-year return on $182k initial cash invested.
-10.23%
Cash On Cash
4.31%
Cap Rate
0.7
DSCR
$4,458
Rent
-$1,547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,458 income − $6,005 expenses = $1,547 out of pocket
Investment Breakdown
|
Purchase Price
$865k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$173k
Closing costs
1%
$8,645
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,458
Total Expenses
$6,005
Mortgage P&I
99%
$4,428
Property Taxes
2%
$96
Home Insurance
7%
$312
HOA
0%
$10
Property Management
10%
$446
CapEx
5%
$223
Vacancy
6%
$267
Maintenance
5%
$223
Other
0%
$0